[KIANJOO] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.07%
YoY- 55.71%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 845,721 813,623 807,313 788,656 771,794 741,134 696,503 13.77%
PBT 90,293 82,694 71,826 61,346 54,398 45,147 35,245 86.90%
Tax -17,674 -16,591 -15,236 -14,489 -15,586 -14,165 -13,605 19.00%
NP 72,619 66,103 56,590 46,857 38,812 30,982 21,640 123.65%
-
NP to SH 68,910 63,214 54,079 45,027 37,815 29,996 20,715 122.35%
-
Tax Rate 19.57% 20.06% 21.21% 23.62% 28.65% 31.38% 38.60% -
Total Cost 773,102 747,520 750,723 741,799 732,982 710,152 674,863 9.45%
-
Net Worth 666,659 670,402 661,005 643,895 635,251 631,012 443,051 31.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 38,850 38,850 22,211 22,211 21,992 21,992 18,855 61.71%
Div Payout % 56.38% 61.46% 41.07% 49.33% 58.16% 73.32% 91.02% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 666,659 670,402 661,005 643,895 635,251 631,012 443,051 31.21%
NOSH 444,439 443,974 443,628 444,065 444,231 444,374 443,051 0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.59% 8.12% 7.01% 5.94% 5.03% 4.18% 3.11% -
ROE 10.34% 9.43% 8.18% 6.99% 5.95% 4.75% 4.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 190.29 183.26 181.98 177.60 173.74 166.78 157.21 13.53%
EPS 15.50 14.24 12.19 10.14 8.51 6.75 4.68 121.70%
DPS 8.75 8.75 5.00 5.00 4.95 4.95 4.26 61.37%
NAPS 1.50 1.51 1.49 1.45 1.43 1.42 1.00 30.94%
Adjusted Per Share Value based on latest NOSH - 444,065
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 190.41 183.18 181.76 177.56 173.76 166.86 156.81 13.77%
EPS 15.51 14.23 12.18 10.14 8.51 6.75 4.66 122.43%
DPS 8.75 8.75 5.00 5.00 4.95 4.95 4.25 61.62%
NAPS 1.5009 1.5093 1.4882 1.4497 1.4302 1.4207 0.9975 31.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.15 1.16 1.20 1.70 1.48 1.42 1.13 -
P/RPS 0.60 0.63 0.66 0.96 0.85 0.85 0.72 -11.41%
P/EPS 7.42 8.15 9.84 16.77 17.39 21.04 24.17 -54.39%
EY 13.48 12.27 10.16 5.96 5.75 4.75 4.14 119.20%
DY 7.61 7.54 4.17 2.94 3.35 3.49 3.77 59.51%
P/NAPS 0.77 0.77 0.81 1.17 1.03 1.00 1.13 -22.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 -
Price 1.04 1.26 1.24 1.24 1.42 1.34 1.28 -
P/RPS 0.55 0.69 0.68 0.70 0.82 0.80 0.81 -22.69%
P/EPS 6.71 8.85 10.17 12.23 16.68 19.85 27.38 -60.73%
EY 14.91 11.30 9.83 8.18 5.99 5.04 3.65 154.88%
DY 8.41 6.94 4.03 4.03 3.49 3.69 3.32 85.51%
P/NAPS 0.69 0.83 0.83 0.86 0.99 0.94 1.28 -33.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment